$1,199,997
126 W 66th, Los Angeles CA 90003
Multi-Family (Duplex)
Property type
78 days
On market
$430
Price per sqft
4 cars
Garage
2009
Year built
6,620 sqft
Lot size
Open Houses
Overview
Strong value-add single story duplex investment opportunity located at 126 W 66th St in Los Angeles, offering an attractive combination of large unit sizes, newer construction, and rental upside potential. Built in 2009, this well-maintained property features two spacious 4-bedroom, 2-bathroom units, a highly desirable configuration that attracts strong tenant demand from...
Listing provided by: Willie Wheaton DRE #01857540 818-351-7250, Will Wheaton Real Estate
Listing updated: Mar 24, 2026 at 01:11pm.
Last checked: Jun 5, 2026 at 07:31pm
Source: CRMLS #SR26058163
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 4 | 2 | 2 | $2,496 | $2,496 | $3,500 | Unfurnished |
| 1 | 4 | 2 | 2 | $2,271 | $2,271 | $3,500 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 2
Rent Control: No
Units Leased: 2
Total Actual Rent: $4,767
Tenant Pays: All Utilities
Financial Snapshot
Gross Rent Multiplier
21.8x
List Price / Annual Gross Rent
Cap Rate
3.85%
NOI / List Price
Gross Scheduled Income: $55,105
Vacancy Allowance: $0
Operating Expense: $9,017
Net Operating Income: $46,088
Annual Operating Expenses
Insurance: $1,850
Professional Management: $2,515
Trash: $0
Other Expense: $4,652
Interior
Laundry: Washer Hookup, Electric Dryer Hookup, Gas Dryer Hookup
Entry Location: Front Door
Exterior
Property Attached: Yes
Stories Total: 1
Levels: One
Common Walls: One Common Wall
Lot Features: Two To Five Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 4
Parking Total: 4
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 6012002036
Additional Parcels: No
Tax Lot: 8
Tax Block: G
Community
Senior Community: No
Community Features: Sidewalks
Nearby Schools
Nearby schools around the 126 W 66th, Los Angeles, CA 90003. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$959,998
Total Interest
$1,224,424
Total Payment
$2,184,422
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$7,468
per month
Property History for 126 W 66th
Los Angeles Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 90003.
Similar Homes
Listings with similar prices to 126 W 66th